| Revenue | DKK 6M | -78% |
| EBITDA | DKK -7,6M | -468% |
| Net profit | DKK -6,2M | -1044% |
| Total assets | DKK 9,6M | -78% |
| Equity | DKK 7,8M | -50% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 30.574 | 28.691 | 31.933 | — | 27.901 | 6.022 |
| Staff expenses | -28.406 | -27.209 | -25.984 | -28.395 | -25.838 | -13.621 |
| EBITDA | 2.168 | 1.482 | 5.949 | 1.376 | 2.063 | -7.599 |
| Depreciation & amort. | 764 | 918 | -930 | -812 | -1.059 | -301 |
| EBIT | 1.404 | 564 | 5.019 | 564 | 1.003 | -7.901 |
| Net financials | -432 | -419 | -536 | -80 | -158 | -17 |
| Profit before tax | 972 | 145 | 4.483 | 5.151 | 845 | -7.918 |
| Tax | 247 | 96 | 1.188 | 1.253 | 190 | -1.734 |
| Net profit | -1.077 | 49 | 3.295 | 3.898 | 655 | -6.183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 49.577 | 36.945 | 42.114 | 39.211 | 44.227 | 9.592 |
| Equity | 9.121 | 9.170 | 12.465 | 16.363 | 15.518 | 7.799 |
| Long-term debt | 1.009 | 482 | 0 | 1.098 | 1.306 | 0 |
| Short-term debt | 39.447 | 27.093 | 29.223 | 21.314 | 27.178 | 1.533 |
| Total debt | 40.456 | 27.575 | 29.223 | 22.412 | 28.484 | 1.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
PM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
P | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
BL | Chairman | 2017 | — | — |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GPV INTERNATIONAL A/S | Company | 100.0% | 100.0% | 2017 |
UNITED INDUSTRIES A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Poul Martin Bøtker | Chief Executive Officer | 0 companies |
| Henrik Tornbjerg | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Bent Hede Pedersen | Chairman | 0 companies |
| Bo Lybæk | Chairman | 0 companies |
| Claus Hartvig | Board of Directors | 0 companies |
| Anna Christine Pedersen | Board of Directors | 0 companies |
| Svend Ingvar Thøgersen | Board of Directors | 0 companies |
| Henning Overgaard | Board of Directors | 0 companies |
| Ole Willy Mandrup Rasmussen | Chairman | 0 companies |
| Karin Hede Pedersen | Board of Directors | 0 companies |
| Kim Buchwald | Chairman | 0 companies |
| Peter Pasgaard | Board of Directors | 0 companies |
| Bjarne Stenberg | Chairman | 0 companies |